|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12M | 6.12M | 1.01M | 6.12M | 0.82M | 0.41M | 0.81M | 2.01M | 3.83M | 3.83M | 3.01M | 3.83M | 2.81M | 3.41M | 1.00M | 0.68M | 0.68M | 2.01M | 2.25M | 0.68M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.02M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12M | 6.12M | 1.01M | 6.12M | 0.82M | 0.41M | 0.81M | 2.01M | 3.83M | 3.83M | 3.01M | 3.83M | 2.81M | 3.41M | 1.00M | 0.89M | 0.68M | 2.01M | 2.25M | 0.69M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.01M | 0.01M | | 0.11M | 0.00M | 0.05M | | | 945.00 | | | | | | 0.25M | | | | 0.17M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.01M | 0.01M | | 0.11M | 0.00M | 0.05M | | | 945.00 | | | | | | 0.25M | | | | 0.17M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.09M | 5.85M | 2.42M | 3.76M | 2.38M | 1.21M | 1.67M | 5.81M | 4.36M | 2.72M | 4.32M | 5.27M | 7.60M | 5.52M | 2.21M | 1.14M | 2.21M | 1.34M | 2.50M | 1.01M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.07M | 0.06M | 0.04M | 0.03M | 0.13M | 0.39M | 0.37M | 0.35M | 0.34M | 0.31M | -0.17M | 0.27M | 0.25M | 0.23M | 0.20M | 0.18M | 0.17M | 0.15M | 0.13M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.23M | 18.31M | 21.09M | 23.78M | 26.11M | 25.72M | 25.31M | 26.28M | 27.11M | 28.85M | 29.91M | 27.51M | 27.29M | 29.12M | 32.21M | 31.30M | 32.19M | 34.99M | 35.35M | 37.28M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.23M | 18.31M | 21.09M | 23.78M | 26.11M | 25.72M | 25.31M | 26.28M | 27.11M | 28.85M | 29.91M | 27.51M | 27.29M | 29.12M | 32.21M | 31.30M | 32.19M | 34.99M | 35.35M | 37.28M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | 0.15M | | | | 0.11M | | | | 0.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.32M | 18.39M | 21.15M | 23.82M | 26.15M | 25.85M | 25.70M | 26.82M | 27.58M | 29.31M | 30.38M | 27.96M | 27.71M | 29.51M | 32.55M | 31.60M | 32.48M | 35.16M | 35.50M | 37.41M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.40M | 24.23M | 23.57M | 27.58M | 28.52M | 27.06M | 27.38M | 32.63M | 31.94M | 32.04M | 34.70M | 33.23M | 35.31M | 35.03M | 34.76M | 32.74M | 34.69M | 36.50M | 38.00M | 38.42M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 1.04M | 0.72M | 0.60M | 0.25M | 0.62M | 0.69M | 0.37M | 0.84M | -0.67M | 0.61M | 0.88M | 0.45M | 1.26M | -0.38M | 0.93M | 0.06M | -0.10M | 0.94M | 1.13M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 1.04M | 0.72M | 0.60M | 0.25M | 0.62M | 0.69M | 0.37M | 0.84M | -0.67M | 0.61M | 0.88M | 0.45M | 1.26M | -0.38M | 0.93M | 0.06M | -0.10M | 0.94M | 1.13M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.03M | | 0.01M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.34M | 1.37M | 1.35M | 1.38M | 1.34M | 1.33M | 1.35M | 1.26M | 1.27M | 1.33M | 1.31M | 2.31M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 1.11M | 1.10M | 1.18M | 0.69M | 1.01M | 2.72M | 1.43M | 0.97M | 0.75M | 1.33M | 0.71M | 0.77M | 1.49M | 0.94M | 0.99M | 1.08M | 1.43M | 1.14M | 1.24M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -1.84M | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.27M | 0.29M | 0.38M | 0.42M | 0.51M | 0.60M | 0.88M | 0.86M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.00M | 0.04M | 0.04M | 0.04M | 1.88M | | | | 1.26M | | | | 2.31M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | -0.03M | 0.02M | -0.01M | 0.00M | 0.20M | 0.26M | 0.18M | 0.18M | 0.16M | 0.21M | 0.14M | 0.12M | 0.11M | 0.15M | 0.07M | 0.07M | 0.10M | 0.04M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.10M | 0.11M | 0.11M | 0.12M | 0.29M | 1.69M | 1.62M | 1.66M | 1.84M | 1.77M | 1.75M | 1.74M | 1.84M | 1.77M | 1.85M | 2.01M | 2.24M | 3.21M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 1.24M | 1.21M | 1.29M | 0.80M | 1.13M | 3.02M | 3.12M | 2.60M | 2.41M | 3.18M | 2.49M | 2.52M | 3.23M | 2.78M | 2.77M | 2.93M | 3.43M | 3.38M | 4.45M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.29M | | | | 29.51M | | | | 30.74M | | | | 29.98M | | | | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.89M | 22.99M | 22.37M | 26.29M | 27.72M | 25.93M | | 29.51M | 29.34M | 29.62M | 31.52M | 30.74M | 32.78M | 31.80M | 31.98M | 29.98M | 31.76M | 33.06M | 34.62M | 33.97M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.40M | 24.23M | 23.57M | 27.58M | 28.52M | 27.06M | 27.38M | 32.63M | 31.94M | 32.04M | 34.70M | 33.23M | 35.31M | 35.03M | 34.76M | 32.74M | 34.69M | 36.50M | 38.00M | 38.42M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.78M | -1.47M | -2.05M | -2.05M | -1.70M | -2.46M | | -52.78M | -3.91M | -3.05M | -3.72M | -3.17M | -3.86M | -4.17M | -3.70M | -5.67M | -5.63M | -3.96M | -4.69M | -4.11M |